Deal Detail

Emerson Electric Co. (Motors, Drives and Electric Power Generation businesses) to Nidec Corporation

EV / LTM EBITDA

6.9x

EV / LTM Sales

Enterprise Value

$1.2B

Primary Source

JPMorgan

Comparable Transactions

Industrials transactions announced in the five years to August 2016. 4 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Jul 2015	Cromwell	W.W. Grainger Inc.	-	-	11.0x	Strategic
Mar 2015	PrimeSource	Platinum Equity	-	-	7.9x	Financial
Aug 2014	Tri-ED	Anixter	-	-	11.7x	Strategic
May 2014	Hillman Group	CCMP	-	-	10.8x	Financial
	Mean			-	10.3x
	Median			-	10.9x

Source-specific multiples and notes for this transaction.

Comp	Primary?	Source Type	Source	Source Advisor	Source Year	EV (USD)	EV/Sales	EV/EBITDA	EV/Fwd EBITDA	Note	Citation
	Primary	fairness opinion	LEG FO	JPMorgan	2026	$1.2B	-	6.9x	-	-	Open